| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 257.00 | 9 616.00 | 641.00 | 10 257.00 |
AR Technical installations, industrial equipment and tools | 6 370 522.00 | 5 964 312.00 | 406 210.00 | 6 370 522.00 |
BF Loans | 300 000.00 | | 300 000.00 | 300 000.00 |
BJ TOTAL (I) | 7 131 412.00 | 6 424 560.00 | 706 852.00 | 7 131 412.00 |
BX Customers and related accounts | 134 664.00 | | 134 664.00 | 134 664.00 |
BZ Other receivables | 44 523.00 | | 44 523.00 | 44 523.00 |
CF Cash and cash equivalents | 839 782.00 | | 839 782.00 | 839 782.00 |
CH Prepaid expenses | 128 987.00 | | 128 987.00 | 128 987.00 |
CJ TOTAL (II) | 1 147 956.00 | | 1 147 956.00 | 1 147 956.00 |
CO Grand total (0 to V) | 8 279 368.00 | 6 424 560.00 | 1 854 808.00 | 8 279 368.00 |
CX Development or Research and Development Expenses | 450 633.00 | 450 633.00 | | 450 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -1 125 042.00 | -1 806 052.00 | | -1 125 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 483 156.00 | 681 010.00 | | 483 156.00 |
DK Regulated provisions | 357 736.00 | 834 717.00 | | 357 736.00 |
DL TOTAL (I) | -134 151.00 | -140 326.00 | | -134 151.00 |
DQ Provisions for Expenses | 100 000.00 | 100 000.00 | | 100 000.00 |
DR TOTAL (IV) | 100 000.00 | 100 000.00 | | 100 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 649 483.00 | 2 007 040.00 | | 1 649 483.00 |
DX Trade payables and related accounts | 179 144.00 | 43 013.00 | | 179 144.00 |
DY Tax and social security liabilities | 332.00 | 325.00 | | 332.00 |
DZ Fixed asset liabilities and related accounts | 60 000.00 | 60 000.00 | | 60 000.00 |
EC TOTAL (IV) | 1 888 959.00 | 2 110 378.00 | | 1 888 959.00 |
EE Grand total (I to V) | 1 854 808.00 | 2 070 052.00 | | 1 854 808.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 935 496.00 | | 935 496.00 | 935 496.00 |
FJ Net sales | 935 496.00 | | 935 496.00 | 935 496.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 935 497.00 | |
FW Other purchases and external expenses | | | 239 326.00 | |
FX Taxes, duties, and similar payments | | | 38 417.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 539 414.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 817 158.00 | |
GG - OPERATING RESULT (I - II) | | | 118 339.00 | |
GL Other interest and similar income | | | 1 500.00 | |
GP Total financial income (V) | | | 1 500.00 | |
GR Interest and similar expenses | | | 113 664.00 | |
GU Total financial expenses (VI) | | | 113 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 476 981.00 | 476 981.00 | | 476 981.00 |
HD Total exceptional income (VII) | 476 981.00 | 476 981.00 | | 476 981.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 476 981.00 | 476 981.00 | | 476 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 413 978.00 | 1 655 577.00 | | 1 413 978.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 930 823.00 | 974 567.00 | | 930 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 483 156.00 | 681 010.00 | | 483 156.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 7 131 412.00 | | | 7 131 412.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 460 890.00 | | | 460 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 7 131 412.00 | |
IN DECREASES Start-up, development, or research expenses | | | 460 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 370 522.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 370 522.00 | | | 6 370 522.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 885 146.00 | 539 414.00 | | 5 885 146.00 |
CY DEPRECIATION Start-up, development, or research expenses | 459 393.00 | 855.00 | | 459 393.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 425 753.00 | 538 559.00 | | 5 425 753.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 834 717.00 | | 476 981.00 | 834 717.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 100 000.00 | | | 100 000.00 |
7C Grand total | 934 717.00 | | 476 981.00 | 934 717.00 |
UJ - Exceptional | | | 476 981.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 179 144.00 | 179 144.00 | | 179 144.00 |
8J Fixed Asset Liabilities and Related Accounts | 60 000.00 | 60 000.00 | | 60 000.00 |
UP Loans | 300 000.00 | | 300 000.00 | 300 000.00 |
UX Other trade receivables | 134 664.00 | 134 664.00 | | 134 664.00 |
VB VAT | 44 523.00 | 44 523.00 | | 44 523.00 |
VH Loans with a maturity of more than one year at origin | 1 649 483.00 | 378 536.00 | 1 270 947.00 | 1 649 483.00 |
VK Loans repaid during the year | 357 557.00 | | | 357 557.00 |
VQ Other Taxes, Duties, and Similar Debts | 332.00 | 332.00 | | 332.00 |
VS Prepaid expenses | 128 987.00 | 128 987.00 | | 128 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 608 174.00 | 308 174.00 | 300 000.00 | 608 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 888 959.00 | 618 012.00 | 1 270 947.00 | 1 888 959.00 |
